Scribd Logo
Carica

Benvenuto in Scribd!

  • Caso 2

    Caricato da

    Louis Stylinson
    10 visualizzazioni3 pagine
    ingenieria economica en excel

    Titolo originale

    caso 2

    Copyright

    © © All Rights Reserved

    Formati disponibili

    XLSX, PDF, TXT o leggi online da Scribd

    Hai trovato utile questo documento?

    Questo contenuto è inappropriato?

    Segnala questo documento
    ingenieria economica en excel

    Copyright:

    © All Rights Reserved
    Scarica in formato XLSX, PDF, TXT o leggi online su Scribd
    Segnala contenuti inappropriati
    10 visualizzazioni3 pagine

    Caso 2

    Caricato da

    Louis Stylinson
    ingenieria economica en excel

    Copyright:

    © All Rights Reserved
    Scarica in formato XLSX, PDF, TXT o leggi online su Scribd
    Segnala contenuti inappropriati
    di 3

    DATOS Y ESTIMACIONES Pedro Papescu

    KENENTH BERDUO
    TMAR 11% Evelin Palencia
    N 20 Agua
    Valor Inicial 160,000.00 € Jardín
    Enganche 20% 32,000.00 € Parqueo
    Financiamiento 80% 128,000.00 € O&M (% V.I.)
    Tasa financiamiento 9% Comisión Administrador
    Anualidad 14,021.95 € 717,364.58 € Total O&M Cost
    Valor tierra 41,000.00 € 144,000.00 €
    Valor edificio 103,000.00 € IUSI
    Comision inicial 2,400.00 € Seguro
    Precio de venta final 200,000.00 € Total Ins & Tax
    Comisión venta 12,000.00 €

    FLUJO DE EFECTIVO

    Año II Comisiones Ingresos Total O&M Cost


    0 -32,000.00 € -2,400.00 €
    1 -14,021.95 € 20,000.00 € -4,660.00 €
    2 -14,021.95 € 20,000.00 € -4,660.00 €
    3 -14,021.95 € 20,000.00 € -4,660.00 €
    4 -14,021.95 € 20,000.00 € -4,660.00 €
    5 -14,021.95 € 20,000.00 € -4,660.00 €
    6 -14,021.95 € 20,000.00 € -4,660.00 €
    7 -14,021.95 € 20,000.00 € -4,660.00 €
    8 -14,021.95 € 20,000.00 € -4,660.00 €
    9 -14,021.95 € 20,000.00 € -4,660.00 €
    10 -14,021.95 € 20,000.00 € -4,660.00 €
    11 -14,021.95 € 20,000.00 € -4,660.00 €
    12 -14,021.95 € 20,000.00 € -4,660.00 €
    13 -14,021.95 € 20,000.00 € -4,660.00 €
    14 -14,021.95 € 20,000.00 € -4,660.00 €
    15 -14,021.95 € 20,000.00 € -4,660.00 €
    16 -14,021.95 € 20,000.00 € -4,660.00 €
    17 -14,021.95 € 20,000.00 € -4,660.00 €
    18 -14,021.95 € 20,000.00 € -4,660.00 €
    19 -14,021.95 € 20,000.00 € -4,660.00 €
    20 -14,021.95 € -12,000.00 € 20,000.00 € -4,660.00 €
    17656
    16844
    16,886 €
    350.00 € Ingresos Anuales
    150.00 € % Ocupación 83.33%
    700.00 € Cantidad aparta. 4
    3,400.00 € Renta mensual 500
    60.00 € meses 12
    4,660.00 € Total ingresos 20,000.00 €
    200.00 €
    2,592.00 € 2,000.00 €
    1,030.00 € 3,400.00 €
    3,622.00 €

    Total Ins & Tax Cash Flow


    -34,400.00 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -2,303.95 €
    -3,622.00 € -14,303.95 €

    VNA -52,819.15 €
    NO ACEPTO

    Potrebbero piacerti anche